Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.73% first-year return on $131k initial cash invested.
-27.73%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,430
Rent
-$3,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,430 income − $4,466 expenses = $3,036 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,430
Total Expenses
$4,466
Mortgage P&I
204%
$2,920
Property Taxes
35%
$507
Home Insurance
13%
$182
HOA
12%
$171
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$358